12678 Carmel Country Rd
1 / 20

12678 Carmel Country Rd #27

C

Carmel Valley, CA 92130

$1,200,000
NEW — 1d

Soft Appraisal Value: $1,175,800 · 2.1% above estimate

Beds

3

Baths

2.5

Sqft

1,535

Year Built

1999

Days on Market

1

Property Type

Townhouse

HOA/mo

$267

MLS ID

260013995SD

This property is in Carmel Valley (92130). View neighborhood stats →

Virtual Tour

About This Property

Welcome to Antares in Carmel Valley! Situated on a premium sun-filled corner lot, this detached home offers 3 bedrooms, a spacious loft, and an attached 2-car garage. Soaring ceilings, expansive windows, and abundant natural light create a bright, open feel throughout. The flexible floor plan includes a versatile loft ideal for a home office, media room, or playroom. Enjoy brand-new LVP flooring, resort-style amenities including a pool, spa, and fitness center, plus an unbeatable location near One Paseo, Del Mar Highlands, top-rated schools, parks, shopping, dining, and Del Mar beaches.

Mortgage Calculator

Est. Monthly Payment

$7,885

Principal & Interest$6,068
Property Tax$1,200
Insurance$350
HOA$267
%($240,000)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$4,213
Monthly Cashflow

Rent − PITIA

$-3,672
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,641

Mortgage (P+I)
$6,068
Cap Rate
0.43%
Cash-on-Cash
-28.20%
DSCR

Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$11,539

NOI (Annual)
$5,124
Price-to-Rent

Lower = better for investors

23.7

* Defaults: 20% down, 6.5% rate, 30yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Get Expert AnalysisOpen Full Calculator